Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.75% first-year return on $39,690 initial cash invested.
3.75%
Cash On Cash
7.92%
Cap Rate
1.21
DSCR
$1,927
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $1,803 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$1,803
Mortgage P&I
53%
$1,028
Property Taxes
11%
$205
Home Insurance
3%
$66
HOA
0%
$3
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0